[FAVCO] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[FAVCO] FAVELLE FAVCO BHD
Announcement Date
28-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -13.61%
YoY- 165.89%
Quarter Report
Latest QR
Upcoming QR
FAVCO's Result
FAVCO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 803,064 624,352 654,536 516,404 340,724 299,800 457,064 9.84%
PBT 118,744 67,916 58,984 43,988 16,732 15,132 22,344 32.08%
Tax -28,088 -26,860 -17,716 -2,932 -1,264 -1,524 -2,680 47.90%
NP 90,656 41,056 41,268 41,056 15,468 13,608 19,664 28.99%
-
NP to SH 89,988 48,024 41,916 41,128 15,468 13,608 19,664 28.83%
-
Tax Rate 23.65% 39.55% 30.04% 6.67% 7.55% 10.07% 11.99% -
Total Cost 712,408 583,296 613,268 475,348 325,256 286,192 437,400 8.46%
-
Net Worth 478,659 413,109 352,128 247,197 200,445 176,144 167,863 19.07%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 478,659 413,109 352,128 247,197 200,445 176,144 167,863 19.07%
NOSH 217,572 215,161 212,125 179,128 177,385 172,690 171,289 4.06%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.29% 6.58% 6.30% 7.95% 4.54% 4.54% 4.30% -
ROE 18.80% 11.63% 11.90% 16.64% 7.72% 7.73% 11.71% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 369.10 290.18 308.56 288.29 192.08 173.61 266.84 5.55%
EPS 41.36 22.32 19.76 22.96 8.72 7.88 11.48 23.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 1.92 1.66 1.38 1.13 1.02 0.98 14.42%
Adjusted Per Share Value based on latest NOSH - 179,128
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 339.46 263.92 276.68 218.29 144.03 126.73 193.20 9.84%
EPS 38.04 20.30 17.72 17.39 6.54 5.75 8.31 28.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0233 1.7462 1.4885 1.0449 0.8473 0.7446 0.7096 19.07%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.79 3.81 1.75 1.36 1.07 0.87 0.75 -
P/RPS 0.76 1.31 0.57 0.47 0.56 0.50 0.28 18.09%
P/EPS 6.75 17.07 8.86 5.92 12.27 11.04 6.53 0.55%
EY 14.82 5.86 11.29 16.88 8.15 9.06 15.31 -0.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.98 1.05 0.99 0.95 0.85 0.77 8.69%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 25/05/15 26/05/14 28/05/13 28/05/12 23/05/11 25/05/10 26/05/09 -
Price 2.80 3.54 2.64 1.45 1.42 0.77 0.85 -
P/RPS 0.76 1.22 0.86 0.50 0.74 0.44 0.32 15.50%
P/EPS 6.77 15.86 13.36 6.32 16.28 9.77 7.40 -1.47%
EY 14.77 6.31 7.48 15.83 6.14 10.23 13.51 1.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.84 1.59 1.05 1.26 0.75 0.87 6.50%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment